Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $65,544 initial cash invested.
0.07%
Cash On Cash
6.79%
Cap Rate
1.07
DSCR
$2,110
Rent
$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,544
Downpayment
20%
$45,280
Closing costs
1%
$2,264
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,110
Total Expenses
$2,106
Mortgage P&I
57%
$1,193
Property Taxes
6%
$117
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232